12.69
Revenue¥M
124.6
123.4
123.2
127.7
128.1
128.0
131.8
130.9
132.2
133.4
14.02
0.81%
1.03%
20
16.29
Revenue growth%
32.64
32.44
32.08
34.50
35.87
36.60
39.14
37.15
34.26
33.94
19.53
36.60
34.38
44
12.03
Gross margin%
12.75
10.48
10.44
10.63
11.08
11.99
12.20
10.29
13.02
12.92
5.91
12.20
11.54
10
23.01
Operating margin%
3.20
4.51
2.62
2.33
5.27
5.13
4.35
1.70
2.73
4.51
22.09
4.35
3.78
69
21.06
Net margin%
27.88
27.70
28.94
26.26
23.46
22.83
23.69
25.35
26.16
27.64
29.17
25.35
26.21
28
21.63
P/E ratio (avg)x
7.079
7.655
7.646
8.237
7.991
7.669
8.129
8.570
9.041
9.884
31.04
8.570
8.060
74
20.98
EV/EBITx
12.27
12.77
11.74
11.26
11.64
10.41
11.24
10.52
9.671
8.382
28.37
10.41
11.25
48
12.05
FCF yield (avg)%
29.64
30.39
32.45
32.56
31.15
30.45
28.00
28.99
30.87
33.16
24.60
30.45
30.66
81
24.76
FCF margin%
6.91
6.69
5.14
4.48
5.26
4.63
7.51
9.78
11.18
8.48
10.88
8.48
6.80
84
1.760
FCF / Net incomex
1.275
1.106
1.087
0.998
1.033
1.077
1.100
1.036
1.042
1.081
1.134
1.077
1.079
13
21.25
ROIC%
20.32
20.90
19.43
16.73
14.82
15.18
16.58
18.96
21.62
18.70
5.32
18.70
18.83
40
16.45
Return on equity%
20.28
22.67
20.82
20.11
18.87
18.92
17.33
18.56
18.09
19.78
19.46
18.56
19.35
50
15.50
Return on assets%
18.54
19.23
21.00
21.83
20.03
20.57
22.77
20.38
21.44
23.72
10.54
21.44
20.79
35
1.96
EPS¥
1.41
1.33
1.28
1.12
1.17
1.02
1.03
1.00
0.87
0.79
2.09
(7.72%)
(4.99%)
—
10.09
EPS growth%
26.26
28.27
25.51
23.63
25.42
23.25
24.22
26.95
29.82
31.45
5.92
26.95
25.89
72
1.40
Bookvalue per sh¥
1.31
1.18
1.06
0.94
0.88
0.93
1.00
0.93
0.79
0.68
0.93
(4.88%)
(5.79%)
—
1.84
FCF per share¥
1.78
1.95
1.79
1.97
2.14
2.25
2.37
2.53
2.90
2.84
1.99
5.80%
4.78%
—
0.35
Dividend per sh¥
1.68
1.55
1.67
1.80
1.86
1.79
1.62
1.39
1.41
1.39
1.93
(5.57%)
(2.72%)
—
12.92
Div yield (avg)%
5.95
5.30
4.72
6.48
4.62
5.52
7.48
9.35
12.06
12.74
15.15
9.35
6.22
8
6.78
Payout ratio%
16.37
18.62
17.18
17.86
16.48
15.51
14.17
15.70
16.49
14.22
11.98
15.51
16.43
73
45.00
Shares (diluted)M
47.84
50.58
46.62
43.64
41.13
44.22
46.04
44.94
49.11
56.67
45.32
6.62%
1.32%
73
4.00
Buyback yield%
23.81
26.61
25.00
25.92
26.48
24.03
23.39
24.18
23.34
20.81
28.26
23.39
24.10
53
1.713
D/E ratiox
0.395
0.426
0.452
0.484
0.443
0.406
0.433
0.461
0.486
0.458
0.499
0.458
0.447
20
40.05
Enterprise value¥M
107.6
119.9
122.3
126.1
146.6
157.9
161.0
187.8
215.6
211.6
92.95
7.61%
8.67%
9
77.81
LT debt¥M
16.33
15.69
15.78
15.02
15.61
16.11
14.48
12.67
11.62
9.962
58.89
(8.59%)
(4.42%)
71
Revenue
¥133.4M
1.03%
1.00×
Cost of revenue
¥84.19M
1.31%
1.03×
Operating expenses
¥27.89M
0.48%
0.95×
Cash and investments
14.75%